 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 ) Q; O h/ Y8 D0 i' x* E0 P2 }
0 v. [% O0 y9 k3 p/ y. |% h我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.27 z0 ~: C2 b5 \7 ^2 E
即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。8 z* W1 Y V, { X( E2 F: r* M
可能相比来说,还是不折腾得时候剩的本金要少。
$ c. u& e7 h, Y8 {- k9 v- M具体情况见下表
) X: H( Q. S6 Q/ {( l1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 * k( O3 }' |5 ~
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
& r) F0 C b8 e; b0 G3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 4 C6 m5 V" p' q$ o. l @
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 * q& n, ^! z2 @, h2 q& p
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
0 X( Q w% I8 g# o6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 e. l" X. W) Q$ V* M1 I4 q
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
4 i3 O% [1 l( _; H8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
2 o( T! {' v5 m( n9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
! N% H8 T' f% u10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
2 L7 \: M8 z% G5 `+ [11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
3 L7 \; t1 U; p12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
) m5 `9 K# M5 Z13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
" v8 M) Q; f8 I$ |& M! E4 n14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
& k7 C/ [% X: L3 _$ A15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
. _% B) V! [0 r16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
# j) Y6 }$ R. y) z17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 $ X; _' @- B9 A, T0 z
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
* @' {. j1 }5 t" |8 m! v" P. T19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
: d d/ r3 v1 \4 [* z+ Q, e+ `20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
9 G. o% l/ I" v; x- \2 O `21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 " w5 G5 s \. U* S( P
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
( Q, w: I0 B1 R1 `23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 W- U. @6 X; V/ }/ u5 g
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
4 ^* X* Z& V5 X25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 - T# q$ n1 c6 A, I
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 ! h/ J1 w* a$ d0 h2 x
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 : }% E% G$ n6 ?' `" h
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
' K! P" e% }5 c. }& O2 I$ k+ a9 B29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
- Q! T9 W0 z1 _/ R; K; `4 X/ x30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 . E; X8 b% o" p: y& N
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 - k2 M" O. n4 I/ j% g( q
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
, R5 s5 h1 _3 `8 G+ m& K' _33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 9 c5 ?, D7 c$ ~- o6 O
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
+ c2 W' u2 T$ @5 k35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ) U$ B+ h) U( ]
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|